Income Statement
(Currency in EUR)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
2.281M |
-1.771M |
13.591M |
3.042M |
1.761M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
1.841M |
-1.781M |
12.855M |
1.102M |
1.701M |
Selling
General
Administrative
|
0.143M |
1.812M |
1.876M |
2.929M |
2.692M |
Gross
Profit
|
- |
- |
- |
- |
7.689M |
Reconciled
Depreciation
|
1.093M |
1.144M |
93.377M |
3.188M |
2.074M |
Ebit
|
- |
-0.701M |
0.662M |
2.321M |
2.23M |
Ebitda
|
4.132M |
0.383M |
108.6M |
8.341M |
5.293M |
Depreciation
And
Amortization
|
- |
- |
- |
- |
- |
Operating
Income
|
3.039M |
-0.694M |
1.535M |
2.175M |
2.781M |
Other
Operating
Expenses
|
- |
1.724M |
0.63M |
3.424M |
3.385M |
Interest
Expense
|
0.675M |
1.01M |
2.12M |
2.112M |
1.457M |
Tax
Provision
|
0.44M |
0.01M |
0.737M |
1.94M |
0.06M |
Interest
Income
|
0.758M |
1.01M |
0.001M |
0M |
0M |
Net
Interest
Income
|
-0.762M |
-1.017M |
-1.634M |
-2.123M |
-1.565M |
Income
Tax
Expense
|
- |
0.01M |
2.536M |
1.94M |
0.06M |
Total
Revenue
|
3.748M |
2.19M |
2.372M |
9.046M |
7.689M |
Total
Operating
Expenses
|
2.462M |
2.884M |
0.837M |
6.871M |
4.908M |
Cost
Of
Revenue
|
- |
- |
- |
- |
0M |
Total
Other
Income
Expense
Net
|
- |
- |
- |
- |
- |
Net
Income
From
Continuing
Ops
|
1.841M |
-1.781M |
12.855M |
1.102M |
1.701M |
Net
Income
Applicable
To
Common
Shares
|
1.841M |
-1.781M |
15.451M |
0.689M |
1.701M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
56.193M |
59.287M |
90.503M |
95.442M |
165.64M |
Intangible
Assets
|
- |
0M |
0.002M |
0.004M |
0.009M |
Other
Current
Assets
|
- |
1.058M |
25.531M |
15.127M |
84.959M |
Total
Liab
|
25.594M |
29.222M |
45.684M |
36.564M |
84.186M |
Total
Stockholder
Equity
|
30.6M |
30.065M |
44.818M |
58.878M |
81.454M |
Other
Current
Liab
|
- |
- |
12.38M |
4.398M |
38.013M |
Common
Stock
|
- |
11.292M |
11.292M |
11.292M |
11.292M |
Capital
Stock
|
11.292M |
11.292M |
11.292M |
11.292M |
11.292M |
Retained
Earnings
|
18.597M |
-0.562M |
0.478M |
9.179M |
1.219M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
- |
-0M |
0M |
0.002M |
Cash
|
2.363M |
2.35M |
1.275M |
8.642M |
1.345M |
Cash
And
Equivalents
|
- |
2.35M |
1.275M |
10.855M |
- |
Total
Current
Liabilities
|
3.98M |
4.038M |
16.206M |
8.253M |
44.984M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
22.079M |
25.678M |
31.275M |
26.15M |
31.023M |
Short
Term
Debt
|
- |
0M |
0M |
0M |
- |
Short
Long
Term
Debt
|
3.533M |
3.478M |
3.073M |
2.556M |
4.386M |
Short
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Other
Stockholder
Equity
|
- |
19.7M |
-2.883M |
-5.488M |
-1.994M |
Property
Plant
Equipment
|
- |
0.038M |
61.729M |
73.797M |
73.719M |
Total
Current
Assets
|
4.624M |
5.717M |
27.779M |
27.664M |
88.749M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
1.829M |
0.004M |
- |
- |
- |
Net
Receivables
|
0.301M |
1.35M |
0.406M |
0.09M |
2.445M |
Long
Term
Debt
|
20.91M |
24.549M |
29.478M |
32.236M |
27.982M |
Inventory
|
- |
- |
- |
- |
- |
Accounts
Payable
|
0.367M |
0.393M |
0.754M |
0.265M |
1.832M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
-0M |
- |
- |
Non
Current
Assets
Total
|
51.569M |
53.57M |
62.724M |
71.392M |
84.612M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
24.549M |
28.843M |
37.685M |
- |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
21.98M |
6.519M |
3773.282M |
4.216M |
-38.768M |
Total
Cashflows
From
Investing
Activities
|
21.98M |
6.519M |
52.816M |
3.646M |
-38.768M |
Total
Cash
From
Financing
Activities
|
-20.599M |
-12.489M |
-43.549M |
-9.161M |
17.041M |
Net
Income
|
1.841M |
-1.781M |
15.451M |
1.102M |
1.701M |
Change
In
Cash
|
1.074M |
-9.58M |
9.51M |
-3.694M |
-19.513M |
Begin
Period
Cash
Flow
|
1.275M |
10.855M |
1.345M |
5.039M |
24.552M |
End
Period
Cash
Flow
|
2.35M |
1.275M |
864.18M |
1.345M |
5.039M |
Total
Cash
From
Operating
Activities
|
-0.306M |
-3.61M |
0.243M |
1.821M |
2.214M |
Depreciation
|
0.01M |
1.141M |
1.514M |
3.184M |
2.07M |
Other
Cashflows
From
Investing
Activities
|
22.012M |
0.122M |
0.646M |
0.646M |
3.012M |
Dividends
Paid
|
16.5M |
9.324M |
40.47M |
23.643M |
0.902M |
Change
To
Inventory
|
- |
- |
- |
-0.847M |
0M |
Sale
Purchase
Of
Stock
|
-0.094M |
-0.133M |
-20.348M |
-21.535M |
-4.51M |
Other
Cashflows
From
Financing
Activities
|
- |
- |
- |
- |
- |
Capital
Expenditures
|
0.032M |
0M |
0M |
0M |
0.01M |
Change
In
Working
Capital
|
-2.681M |
1.022M |
-12.877M |
-3.132M |
-1.023M |
Other
Non
Cash
Items
|
0.758M |
1.01M |
163.176M |
2.112M |
1.457M |
Free
Cash
Flow
|
-0.338M |
-3.61M |
1557.603M |
1.25M |
2.204M |